ASSETS | |
---|
Current Assets | |
---|
Cash Equivalents | | | 125.00K | 1.12M | 793.00K | 333.00K | 861.00K | |
Receivables | | | 3.07M | 3.20M | 441.00K | 603.00K | 305.00K | |
Inventories | | | 12.07M | 12.74M | 836.00K | 862.00K | 211.00K | |
Total Current Assets | | | 15.27M | 17.06M | 2.07M | 1.80M | 1.38M | |
|
Non-Current Assets | |
---|
PPE Net | | | 7.18M | 8.12M | 662.00K | 46.00K | 92.00K | |
Intangibles | | | 14.60M | 15.69M | 510.00K | 444.00K | 531.00K | |
Other Non-Current Assets | | | 0.00 | 61.00K | 69.00K | 63.00K | 71.00K | |
Total Non-Current Assets | | | 21.78M | 23.87M | 1.24M | 553.00K | 694.00K | |
|
TOTAL ASSETS | | | 37.05M | 40.93M | 3.31M | 2.35M | 2.07M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 4.13M | 15.64M | 120.00K | 97.00K | 93.00K | |
Accounts Payable | | | 4.20M | 3.62M | 983.00K | 866.00K | 876.00K | |
Other Current Liabilities | | | 377.00K | 1.47M | 31.00K | 59.00K | 20.00K | |
Total Current Liabilities | | | 8.71M | 20.73M | 1.13M | 1.02M | 989.00K | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 22.08M | 13.92M | 529.00K | 0.00 | 97.00K | |
Deferred Taxes/Income | | | 1.19M | 1.87M | 29.00K | N/A | N/A | |
Other Non-Current Liabilities | | | 173.00K | 173.00K | 39.00K | 26.00K | 14.00K | |
Total Non-Current Liabilities | | | 23.44M | 15.97M | 597.00K | 26.00K | 111.00K | |
|
TOTAL LIABILITIES | | | 32.15M | 36.69M | 1.73M | 1.05M | 1.10M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -16.90M | -17.58M | -17.79M | -17.93M | -18.26M | |
Additional Paid In Capital | | | 20.43M | 20.43M | 18.26M | 18.14M | 18.14M | |
Common Shares | | | 1.48M | 1.48M | 1.11M | 1.09M | 1.09M | |
Other Shareholders' Equity | | | -122.00K | -103.00K | N/A | N/A | N/A | |
Shares Outstanding | | | 14.85M | 14.85M | 11.15M | 10.95M | 10.95M | |
Tangible Book Value per Share | | | -0.65 | -0.77 | 0.10 | 0.08 | 0.04 | |
Total Shareholders' Equity | | | 4.90M | 4.24M | 1.58M | 1.30M | 971.00K | |
|
TOTAL LIABILITIES AND EQUITY | | | 37.05M | 40.93M | 3.31M | 2.35M | 2.07M | |
|
Statistics | |
---|
Debt/Equity | | | 4.51 | 3.28 | 0.33 | N/A | 0.10 | |
Current Ratio | | | 1.75 | 0.82 | 1.83 | 1.76 | 1.39 | |
Return On Assets (ROA) | | | 1.73% | 0.53% | 4.14% | 14.12% | 8.35% | |
Return On Equity (ROE) | | | 13.10% | 5.10% | 8.67% | 25.48% | 17.82% | |
Return On Invested Capital (ROIC) | | | 5.28% | 6.21% | 4.60% | 18.09% | 12.47% | |
Return On Invested Capital Ex Cash (ROICexc) | | | 5.30% | 6.57% | 7.24% | 24.14% | 61.07% | |
Return On Invested Capital Ex Cash + Goodwill (ROICexcg) | | | 10.99% | 36.91% | 11.47% | 43.55% | N/A | |